For saleSingle family
$549,750
29614 Innsbrook Ave
Stacy MN 55079
3 beds, 2 baths, 2,156 sqft
29614 Innsbrook Ave is a 3 beds, 2 baths, 2,156 sqft single family home for sale at $549,750 in Stacy MN 55079. At 20% down it rents for an estimated $1,875/mo and returns -$2,050/mo a month at a 2.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,875/mo
- Monthly cash flow
- -$2,050/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.4%
- Max offer
- $223,000
Offer ≤ $223,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading